| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 435.4 | 1,080.7 | 389.2 | 317.5 | 353.0 | 822.9 | 368.5 | 302.8 | 308.6 | 642.9 | 307.1 | 236.6 | 501.1 | 585.6 | 243.6 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 1,080.7 | 822.9 | 642.9 | 585.6 | 631.4 | 409.5 | 203.8 | 72.8 | 53.5 | 24.7 | 99.9 | 222.6 | 160.5 | 465.6 | 397.1 | 175.2 | 305.8 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,080.7 | 822.9 | 642.9 | 585.6 | 631.4 | 409.5 | 203.8 | 72.8 | 53.5 | 24.7 | 99.9 | 222.6 | 160.5 | 465.6 | 397.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 589.4 | 594.3 | 599.5 | 658.0 | 711.3 | 619.5 | 505.0 | 511.3 | 454.6 | 288.2 | 281.0 | 310.7 | 333.0 | 326.7 | 339.9 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,080.1 | 928.1 | 940.8 | 769.4 | 798.8 | 677.5 | 633.0 | 634.8 | 721.3 | 603.0 | 628.1 | 548.8 | 515.6 | 515.9 | 554.1 | 438.5 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 3,747.5 | 3,612.8 | 3,487.8 | 3,037.4 | 2,977.3 | 2,840.0 | 2,815.1 | 2,732.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 3,715.2 | 3,419.9 | 2,546.5 | 3,345.4 | 3,772.9 | 3,223.2 | 2,214.6 | 2,134.4 | 2,438.5 | 1,344.5 | 1,361.1 | 1,458.9 | 1,557.7 | 1,416.0 | 1,288.5 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 4,346.8 | 4,136.9 | 3,426.8 | 3,425.4 | 3,793.2 | 3,251.3 | 2,244.4 | 2,304.6 | 2,547.3 | 1,561.6 | 1,513.5 | 1,584.1 | 1,703.8 | 1,671.3 | 1,376.3 | 904.7 | |||
| 247.8 |
| 259.6 |
| 631.4 |
| 270.6 |
| 164.8 |
| 190.1 |
| 409.5 |
| 193.8 |
| 191.1 |
| 614.8 |
| 203.8 |
| 117.4 |
| 111.3 |
| 141.4 |
| 72.8 |
| 171.4 |
| 181.2 |
| 174.5 |
| 53.5 |
| 199.2 |
| 142.1 |
| 350.6 |
| 24.7 |
| 93.6 |
| 120.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 435.4 | 1,080.7 | 389.2 | 317.5 | 353.0 | 822.9 | 368.5 | 302.8 | 308.6 | 642.9 | 307.1 | 236.6 | 501.1 | 585.6 | 243.6 | 247.8 | 259.6 | 631.4 | 270.6 | 164.8 | 190.1 | 409.5 | 193.8 | 191.1 | 614.8 | 203.8 | 117.4 | 111.3 | 141.4 | 72.8 | 171.4 | 181.2 | 174.5 | 53.5 | 199.2 | 142.1 | 350.6 | 24.7 | 93.6 | 120.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,158.7 | 589.4 | 1,502.8 | 1,242.1 | 1,012.8 | 594.3 | 1,210.3 | 1,056.8 | 946.1 | 599.5 | 1,295.9 | 1,067.6 | 936.0 | 658.0 | 1,124.1 | 931.3 | 852.9 | 711.3 | 1,033.7 | 891.8 | 738.1 | 619.5 | 865.4 | 729.3 | 600.7 | 505.0 | 751.4 | 666.7 | 596.6 | 511.3 | 783.3 | 648.5 | 578.6 | 454.6 | 702.3 | 528.4 | 331.7 | 288.2 | 515.6 | 394.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,128.7 | 1,080.1 | 1,022.4 | 1,258.5 | 1,055.3 | 928.1 | 780.4 | 1,005.6 | 957.2 | 940.8 | 919.0 | 1,251.5 | 1,055.1 | 769.4 | 851.1 | 1,253.9 | 1,018.7 | 798.8 | 762.2 | 907.8 | 788.6 | 677.5 | 678.2 | 821.4 | 697.8 | 633.0 | 703.2 | 822.6 | 686.2 | 634.8 | 690.4 | 833.7 | 743.3 | 721.3 | 704.4 | 830.9 | 712.9 | 603.0 | 638.1 | 806.5 |
| Prepaid Expenses | 243.9 | 241.7 | 198.0 | 190.8 | 176.4 | 177.5 | 160.2 | 173.5 | 164.4 | 165.7 | 139.8 | 142.8 | 132.8 | 119.7 | 113.5 | 120.1 | 150.6 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,966.8 | 2,991.9 | 3,112.3 | 3,008.8 | 2,597.5 | 2,522.7 | 2,519.5 | 2,538.6 | 2,376.4 | 2,349.0 | 2,661.8 | 2,698.5 | 2,625.0 | 2,132.7 | 2,332.2 | 2,553.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,355.0 | 2,378.3 | 2,393.2 | 2,382.1 | 2,302.7 | 2,282.9 | 1,956.0 | 1,933.6 | 1,943.7 | 1,961.6 | 1,911.6 | 1,934.2 | 1,930.0 | 1,931.5 | 1,886.6 | 1,932.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,465.0 | 2,486.7 | 2,480.9 | 2,484.6 | 2,373.4 | 2,316.0 | 2,024.1 | 1,987.3 | 1,997.3 | 2,018.2 | 1,979.7 | 2,007.4 | 2,001.8 | 1,985.0 | 1,914.9 | 1,966.1 | 2,024.3 | 2,038.4 | ||||||||||||||||||||||
| Intangible Assets | 879.0 | 900.1 | 892.3 | 906.7 | 889.9 | 869.5 | 681.5 | 685.0 | 702.0 | 721.0 | 724.3 | 745.3 | 755.9 | 763.8 | 757.9 | 786.0 | 817.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 656.5 | 640.1 | 619.5 | 628.1 | 604.6 | 593.6 | 566.4 | 548.7 | 554.9 | 561.4 | 534.8 | 528.4 | 549.1 | 532.8 | 627.8 | 636.4 | 607.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 9,322.3 | 9,397.1 | 9,498.2 | 9,410.4 | 8,768.0 | 8,584.7 | 7,747.4 | 7,693.2 | 7,574.3 | 7,611.2 | 7,812.3 | 7,913.7 | 7,861.7 | 7,345.8 | 7,519.4 | 7,874.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 988.3 | 631.6 | 1,135.0 | 1,937.4 | 1,145.1 | 716.9 | 1,254.4 | 1,398.2 | 1,345.9 | 880.3 | 897.8 | 811.4 | 784.8 | 80.1 | 591.3 | 718.7 | 539.1 | 20.3 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 431.9 | 447.2 | 335.4 | 317.4 | 283.9 | 310.2 | 266.5 | 239.0 | 233.7 | 257.7 | 269.4 | 221.5 | 241.0 | 284.9 | 291.4 | 251.3 | 218.2 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,357.8 | 2,451.9 | 2,451.0 | 3,134.5 | 2,285.3 | 2,247.5 | 2,305.8 | 2,396.0 | 2,289.5 | 2,311.9 | 1,915.6 | 1,879.6 | 1,844.1 | 1,437.9 | 1,681.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,672.1 | 3,715.2 | 3,812.2 | 3,114.7 | 3,483.5 | 3,419.9 | 2,553.7 | 2,530.7 | 2,534.5 | 2,546.5 | 3,312.7 | 3,351.2 | 3,370.3 | 3,345.4 | 3,246.7 | 3,367.5 | 3,445.6 | 3,772.9 | 3,191.6 | 3,176.4 | 3,163.3 | 3,223.2 | 3,163.3 | 3,106.4 | 2,174.6 | 2,214.6 | 1,810.0 | 1,824.5 | 2,113.6 | 2,134.4 | 2,186.3 | 2,173.9 | 2,174.7 | 2,438.5 | 2,465.8 | 2,444.9 | 1,591.8 | 1,344.5 | 1,364.2 | 1,365.2 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 516.0 | 501.8 | 510.8 | 478.9 | 486.8 | 505.6 | 420.9 | 425.2 | 432.3 | 433.7 | 380.3 | 384.4 | 389.0 | 388.7 | 425.2 | 430.1 | 433.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 455.8 | 453.9 | 451.8 | 460.1 | 429.0 | 422.0 | 413.1 | 407.7 | 418.2 | 429.9 | 421.9 | 427.4 | 477.0 | 455.6 | 472.9 | 491.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,001.7 | 7,122.8 | 7,225.7 | 7,188.2 | 6,684.6 | 6,595.1 | 5,693.4 | 5,759.5 | 5,674.4 | 5,721.9 | 6,030.4 | 6,042.6 | 6,080.4 | 5,627.5 | 5,826.2 | 6,249.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 0.9 | 0.9 | 0.9 | 0.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,645.6 | 3,605.0 | 3,608.1 | 3,516.4 | 3,449.0 | 3,402.7 | 3,378.1 | 3,298.5 | 3,242.9 | 3,208.2 | 3,163.2 | 3,072.0 | 3,013.1 | 2,961.1 | 2,954.3 | 2,833.4 | 2,758.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (206.2) | (213.6) | (222.2) | (235.4) | (303.4) | (353.4) | (260.6) | (297.5) | (272.0) | (251.4) | (309.6) | (279.6) | (324.6) | (345.3) | (365.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,233.4 | 1,205.8 | 1,196.4 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,320.6 | 2,274.3 | 2,272.5 | 2,222.2 | 2,083.3 | 1,989.6 | 2,054.0 | 1,933.7 | 1,899.8 | 1,889.4 | 1,781.9 | 1,871.1 | 1,781.3 | 1,718.3 | 1,693.2 | 1,625.5 | ||||||||||||||||||||||||
| Total Equity | 2,320.6 | 2,274.3 | 2,272.5 | 2,222.2 | 2,083.3 | 1,989.6 | 2,054.0 | 1,933.7 | 1,899.8 | 1,889.4 | 1,781.9 | 1,871.1 | 1,781.3 | 1,718.3 | 1,693.2 | 1,625.5 | 1,638.2 | 1,562.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 4,660.4 | 4,346.8 | 4,947.2 | 5,052.1 | 4,628.6 | 4,136.9 | 3,808.1 | 3,929.0 | 3,880.4 | 3,426.8 | 4,210.5 | 4,162.6 | 4,155.1 | 3,425.4 | 3,838.0 | 4,086.2 | 3,984.8 | 3,793.2 | 4,125.8 | 3,417.3 | 3,358.4 | 3,251.3 | 3,447.8 | 3,497.8 | 3,029.2 | 2,244.4 | 2,651.4 | 2,711.0 | 2,691.6 | 2,304.6 | 2,919.7 | 2,962.7 | 2,933.4 | 2,547.3 | 3,106.2 | 3,093.8 | 2,172.0 | 1,561.6 | 1,818.4 | 1,935.1 |
| Net debt | 4,225.0 | 3,266.2 | 4,558.0 | 4,734.6 | 4,275.5 | 3,314.0 | 3,439.5 | 3,626.2 | 3,571.7 | 2,783.8 | 3,903.4 | 3,926.0 | 3,654.1 | 2,839.8 | 3,594.4 | 3,838.3 | 3,725.2 | 3,161.7 | ||||||||||||||||||||||
| Working Capital | 609.0 | 540.0 | 661.3 | (125.7) | 312.1 | 275.2 | 213.7 | 142.6 | 86.9 | 37.1 | 746.3 | 818.8 | 780.9 | 694.8 | 650.8 | 593.1 | 564.8 | 787.3 | ||||||||||||||||||||||
| Book Value | 2,320.6 | 2,274.3 | 2,272.5 | 2,222.2 | 2,083.3 | 1,989.6 | 2,054.0 | 1,933.7 | 1,899.8 | 1,889.4 | 1,781.9 | 1,871.1 | 1,781.3 | 1,718.3 | 1,693.2 | 1,625.5 | 1,638.2 | 1,562.7 | ||||||||||||||||||||||
| Tangible Book Value | (1,023.4) | (1,112.5) | (1,100.7) | (1,169.1) | (1,179.9) | (1,195.9) | (651.5) | (738.6) | (799.5) | (849.9) | (922.1) | (881.5) | (976.3) | (1,030.5) | (979.5) | (1,126.6) | (1,203.6) | |||||||||||||||||||||||
| 163.0 |
| 95.9 |
| - |
| - |
| - |
| 175.2 |
| 305.8 |
| 163.0 |
| 95.9 |
| 214.4 |
| 196.6 |
| - |
| - |
| 387.2 |
| - |
| - |
| Prepaid Expenses | 241.7 | 177.5 | 165.7 | 119.7 | 154.2 | 92.6 | 65.0 | 71.2 | 62.5 | 46.3 | 36.1 | 53.3 | 73.4 | 70.3 | 42.6 | 36.3 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,991.9 | 2,522.7 | 2,349.0 | 2,132.7 | 2,295.8 | 1,799.2 | 1,406.8 | 1,290.1 | 1,291.9 | 962.2 | 1,045.3 | 1,135.4 | 1,082.4 | 1,378.5 | 1,333.7 | 864.5 | 914.2 | - | - |
| 2,569.9 |
| 2,256.6 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 2,177.2 | 2,095.2 | 1,997.9 | 1,880.4 | 1,851.8 | 1,776.4 | 1,696.7 | 1,633.2 | 1,505.2 | 1,406.8 | - | - | - |
| Property,Plant & Equipment Net | 2,378.3 | 2,282.9 | 1,961.6 | 1,931.5 | 1,993.9 | 1,840.8 | 1,570.3 | 1,517.5 | 1,489.9 | 1,157.0 | 1,125.4 | 1,063.6 | 1,118.4 | 1,098.8 | 1,064.7 | 849.7 | 882.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,486.7 | 2,316.0 | 2,018.2 | 1,985.0 | 2,038.4 | 1,741.5 | 1,142.2 | 1,148.3 | 1,171.5 | 604.7 | 612.8 | 630.3 | 651.0 | 510.8 | 389.9 | 324.8 | 303.7 | - | - |
| Intangible Assets | 900.1 | 869.5 | 721.0 | 763.8 | 830.8 | 637.2 | 354.6 | 383.4 | 417.1 | 180.8 | 195.1 | 211.8 | 229.2 | 171.9 | 96.4 | 72.1 | 56.2 | - | - |
| Operating Lease Right Of Use Assets | 255.6 | 206.1 | 223.9 | 205.8 | 232.3 | 206.6 | 186.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 24.7 | 21.1 | 26.6 | 21.3 | 21.1 | 27.4 | 19.6 | 10.1 | 7.9 | 14.1 | - | - | - |
| Other Non-Current Assets | 640.1 | 593.6 | 561.4 | 532.8 | 611.9 | 492.9 | 457.1 | 239.9 | 275.1 | 244.8 | 214.1 | 233.1 | 240.0 | 133.5 | 94.3 | 65.0 | 58.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,397.1 | 8,584.7 | 7,611.2 | 7,345.8 | 7,770.8 | 6,511.6 | 4,931.1 | 4,579.3 | 4,645.4 | 3,149.4 | 3,192.7 | 3,274.1 | 3,321.1 | 3,293.5 | 2,979.1 | 2,176.0 | 2,214.4 | - | - |
| - |
| - |
| - |
| Short Term Debt | 631.6 | 716.9 | 880.3 | 80.1 | 20.3 | 28.0 | 29.8 | 170.2 | 108.8 | 217.1 | 152.4 | 125.1 | 146.2 | 255.3 | 87.8 | 13.9 | 26.1 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 50.7 | 48.9 | 45.9 | 41.8 | 43.2 | 41.2 | 36.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 447.2 | 310.2 | 257.7 | 284.9 | 245.7 | 231.0 | 194.8 | 127.3 | 123.6 | 93.6 | 106.6 | 69.2 | 68.0 | 66.4 | 129.9 | 52.9 | 55.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,451.9 | 2,247.5 | 2,311.9 | 1,437.9 | 1,508.5 | 1,191.6 | 1,018.5 | 1,079.1 | 958.3 | 861.8 | 781.2 | 664.5 | 620.3 | 702.6 | 595.5 | 413.1 | 424.3 | - | - |
| 890.7 |
| 773.3 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 219.5 | 171.6 | 187.9 | 172.9 | 198.3 | 173.9 | 158.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 501.8 | 505.6 | 433.7 | 388.7 | 435.3 | 356.0 | 254.8 | 268.0 | 262.4 | 298.4 | 248.7 | 256.4 | 252.2 | 193.0 | 178.0 | 136.9 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 453.9 | 422.0 | 429.9 | 455.6 | 491.5 | 487.9 | 419.8 | 216.5 | 220.2 | 175.3 | 411.1 | 440.8 | 429.3 | 421.4 | 437.1 | 318.6 | 330.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,122.8 | 6,595.1 | 5,721.9 | 5,627.5 | 6,208.2 | 5,258.7 | 3,907.7 | 3,698.0 | 3,879.4 | 2,680.0 | 2,553.5 | 2,564.2 | 2,607.2 | 2,539.9 | 2,321.1 | 1,622.4 | 1,528.6 | - | - |
| 0.4 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 3,605.0 | 3,402.7 | 3,208.2 | 2,961.1 | 2,691.7 | 2,395.4 | 2,141.3 | 1,997.8 | 1,809.8 | 1,558.6 | 1,446.2 | 1,313.5 | 1,169.8 | 1,020.5 | 903.0 | 740.9 | 628.2 | - | - |
| Accumulated Other Comprehensive Income | (213.6) | (353.4) | (251.4) | (345.3) | (259.8) | (261.0) | (259.7) | (268.8) | (189.0) | (223.9) | (208.8) | (165.6) | (38.1) | (109.9) | (115.3) | (63.0) | (55.6) | - | - |
| Treasury Stock | - | - | - | 1,239.1 | 1,196.4 | 1,189.7 | 1,149.4 | 1,125.5 | 1,118.8 | 1,116.0 | 836.4 | 664.3 | 631.5 | 362.3 | 327.2 | 308.7 | 60.5 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,274.3 | 1,989.6 | 1,889.4 | 1,718.3 | 1,562.7 | 1,252.9 | 1,023.3 | 881.3 | 766.1 | 469.4 | 639.2 | 710.0 | 713.8 | 753.6 | 658.0 | 553.6 | 685.8 | 525.0 | 507.2 |
| Total Equity | 2,274.3 | 1,989.6 | 1,889.4 | 1,718.3 | 1,562.7 | 1,252.9 | 1,023.3 | 881.3 | 766.1 | 469.4 | 639.2 | 710.0 | 713.8 | 753.6 | 658.0 | 553.6 | 685.8 | 525.0 | 507.2 |
| 799.4 |
| - |
| - |
| Net debt | 3,266.2 | 3,314.0 | 2,783.8 | 2,839.8 | 3,161.7 | 2,841.8 | 2,040.6 | 2,231.8 | 2,493.8 | 1,536.9 | 1,413.6 | 1,361.5 | 1,543.4 | 1,205.7 | 979.2 | 729.4 | 493.7 | - | - |
| Working Capital | 540.0 | 275.2 | 37.1 | 694.8 | 787.3 | 607.6 | 388.3 | 211.1 | 333.6 | 100.4 | 264.0 | 470.9 | 462.2 | 675.9 | 738.2 | 451.4 | 489.9 | - | - |
| Book Value | 2,274.3 | 1,989.6 | 1,889.4 | 1,718.3 | 1,562.7 | 1,252.9 | 1,023.3 | 881.3 | 766.1 | 469.4 | 639.2 | 710.0 | 713.8 | 753.6 | 658.0 | 553.6 | 685.8 | 525.0 | 507.2 |
| Tangible Book Value | (1,112.5) | (1,195.9) | (849.9) | (1,030.5) | (1,306.5) | (1,125.8) | (473.5) | (650.5) | (822.5) | (316.1) | (168.7) | (132.1) | (166.4) | 70.9 | 171.6 | 156.8 | 325.9 | - | - |
| 154.2 |
| 114.9 |
| 88.8 |
| 102.4 |
| 92.6 |
| 84.7 |
| 85.9 |
| 69.0 |
| 65.0 |
| 61.3 |
| 59.2 |
| 70.6 |
| 71.2 |
| 67.5 |
| 63.4 |
| 72.1 |
| 62.5 |
| 62.5 |
| 68.0 |
| 48.4 |
| 46.3 |
| 51.1 |
| 45.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,281.8 |
| 2,295.8 |
| 2,181.4 |
| 2,053.3 |
| 1,819.2 |
| 1,799.2 |
| 1,822.1 |
| 1,827.7 |
| 1,982.3 |
| 1,406.8 |
| 1,633.3 |
| 1,659.9 |
| 1,494.8 |
| 1,290.1 |
| 1,712.5 |
| 1,726.8 |
| 1,568.5 |
| 1,291.9 |
| 1,668.3 |
| 1,569.4 |
| 1,443.5 |
| 962.2 |
| 1,298.4 |
| 1,367.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,979.7 |
| 1,993.9 |
| 1,963.3 |
| 1,832.9 |
| 1,811.6 |
| 1,840.8 |
| 1,785.8 |
| 1,729.5 |
| 1,553.9 |
| 1,570.3 |
| 1,522.5 |
| 1,523.9 |
| 1,511.7 |
| 1,517.5 |
| 1,502.2 |
| 1,480.4 |
| 1,502.9 |
| 1,489.9 |
| 1,472.3 |
| 1,452.6 |
| 1,166.6 |
| 1,157.0 |
| 1,171.2 |
| 1,165.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,039.0 |
| 1,719.8 |
| 1,701.0 |
| 1,741.5 |
| 1,702.5 |
| 1,668.6 |
| 1,149.0 |
| 1,142.2 |
| 1,128.2 |
| 1,146.4 |
| 1,141.2 |
| 1,148.3 |
| 1,156.1 |
| 1,158.9 |
| 1,183.7 |
| 1,171.5 |
| 1,160.5 |
| 1,160.6 |
| 607.0 |
| 604.7 |
| 614.7 |
| 614.0 |
| 830.8 |
| 839.3 |
| 609.9 |
| 613.2 |
| 637.2 |
| 633.3 |
| 635.2 |
| 356.5 |
| 354.6 |
| 358.0 |
| 369.2 |
| 374.8 |
| 383.4 |
| 392.1 |
| 399.6 |
| 413.2 |
| 417.1 |
| 422.1 |
| 424.4 |
| 177.9 |
| 180.8 |
| 185.4 |
| 188.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 187.3 |
| 172.4 |
| 160.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 611.9 |
| 524.8 |
| 508.5 |
| 496.4 |
| 492.9 |
| 509.0 |
| 512.1 |
| 486.8 |
| 457.1 |
| 432.0 |
| 411.9 |
| 402.0 |
| 239.9 |
| 295.2 |
| 294.0 |
| 284.2 |
| 275.1 |
| 297.9 |
| 287.6 |
| 255.0 |
| 244.8 |
| 231.8 |
| 218.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,710.4 |
| 7,770.8 |
| 7,547.8 |
| 6,724.3 |
| 6,441.5 |
| 6,511.6 |
| 6,452.6 |
| 6,373.1 |
| 5,528.5 |
| 4,931.1 |
| 5,074.0 |
| 5,111.2 |
| 4,924.6 |
| 4,579.3 |
| 5,058.2 |
| 5,059.7 |
| 4,952.5 |
| 4,645.4 |
| 5,021.1 |
| 4,894.6 |
| 3,650.0 |
| 3,149.4 |
| 3,501.5 |
| 3,554.2 |
| 934.2 |
| 240.9 |
| 195.1 |
| 28.0 |
| 284.5 |
| 391.4 |
| 854.7 |
| 29.8 |
| 841.4 |
| 886.5 |
| 578.0 |
| 170.2 |
| 733.4 |
| 788.7 |
| 758.7 |
| 108.8 |
| 640.4 |
| 648.9 |
| 580.2 |
| 217.1 |
| 454.2 |
| 569.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.3 |
| 34.2 |
| 33.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 245.7 |
| 235.4 |
| 234.5 |
| 224.7 |
| 231.0 |
| 245.6 |
| 266.5 |
| 217.9 |
| 194.8 |
| 156.6 |
| 143.4 |
| 122.0 |
| 127.3 |
| 101.9 |
| 90.4 |
| 81.2 |
| 123.6 |
| 122.1 |
| 110.3 |
| 79.5 |
| 93.6 |
| 143.9 |
| 94.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,960.0 |
| 1,717.0 |
| 1,508.5 |
| 2,041.1 |
| 1,315.2 |
| 1,155.1 |
| 1,191.6 |
| 1,242.3 |
| 1,363.1 |
| 1,643.8 |
| 1,018.5 |
| 1,617.8 |
| 1,696.9 |
| 1,298.8 |
| 1,079.1 |
| 1,459.9 |
| 1,553.7 |
| 1,459.3 |
| 958.3 |
| 1,319.3 |
| 1,279.2 |
| 1,093.0 |
| 861.8 |
| 966.4 |
| 1,078.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 160.4 |
| 146.2 |
| 134.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 435.3 |
| 383.2 |
| 360.0 |
| 357.6 |
| 356.0 |
| 372.0 |
| 357.1 |
| 264.0 |
| 254.8 |
| 274.1 |
| 270.4 |
| 273.3 |
| 268.0 |
| 279.4 |
| 274.1 |
| 268.0 |
| 262.4 |
| 395.2 |
| 416.1 |
| 298.4 |
| 298.4 |
| 251.1 |
| 253.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 475.7 |
| 491.5 |
| 475.3 |
| 484.2 |
| 489.1 |
| 487.9 |
| 456.1 |
| 456.7 |
| 425.5 |
| 419.8 |
| 403.6 |
| 389.5 |
| 338.7 |
| 216.5 |
| 220.7 |
| 219.9 |
| 225.7 |
| 220.2 |
| 217.7 |
| 211.3 |
| 176.5 |
| 175.3 |
| 168.2 |
| 167.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,072.2 |
| 6,208.2 |
| 6,091.1 |
| 5,335.7 |
| 5,165.1 |
| 5,258.7 |
| 5,233.7 |
| 5,283.4 |
| 4,508.0 |
| 3,907.7 |
| 4,105.5 |
| 4,181.3 |
| 4,024.4 |
| 3,698.0 |
| 4,146.3 |
| 4,221.7 |
| 4,127.7 |
| 3,879.4 |
| 4,398.0 |
| 4,351.6 |
| 3,159.7 |
| 2,680.0 |
| 2,749.9 |
| 2,864.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,691.7 |
| 2,622.4 |
| 2,531.8 |
| 2,453.0 |
| 2,395.4 |
| 2,348.7 |
| 2,249.4 |
| 2,184.7 |
| 2,141.3 |
| 2,118.9 |
| 2,050.0 |
| 2,031.5 |
| 1,997.8 |
| 1,970.9 |
| 1,897.4 |
| 1,853.4 |
| 1,809.8 |
| 1,651.8 |
| 1,589.5 |
| 1,571.7 |
| 1,558.6 |
| 1,544.4 |
| 1,485.1 |
| (308.2) |
| (244.6) |
| (259.8) |
| (291.2) |
| (263.4) |
| (291.8) |
| (261.0) |
| (272.4) |
| (297.4) |
| (297.7) |
| (259.7) |
| (287.9) |
| (265.4) |
| (272.4) |
| (268.8) |
| (212.3) |
| (209.0) |
| (174.7) |
| (189.0) |
| (170.3) |
| (185.1) |
| (216.1) |
| (223.9) |
| (195.3) |
| (202.3) |
| 1,196.4 |
| 1,196.4 |
| 1,196.2 |
| 1,189.7 |
| 1,160.7 |
| 1,160.7 |
| 1,160.5 |
| 1,149.4 |
| 1,149.2 |
| 1,137.1 |
| 1,137.0 |
| 1,125.5 |
| 1,120.8 |
| 1,120.8 |
| 1,120.6 |
| 1,118.8 |
| 1,118.8 |
| 1,118.2 |
| 1,118.3 |
| 1,116.0 |
| 845.1 |
| 837.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,638.2 |
| 1,562.7 |
| 1,456.7 |
| 1,388.6 |
| 1,276.4 |
| 1,252.9 |
| 1,218.9 |
| 1,089.7 |
| 1,020.6 |
| 1,023.3 |
| 968.5 |
| 929.9 |
| 900.2 |
| 881.3 |
| 911.9 |
| 838.0 |
| 824.8 |
| 766.1 |
| 623.1 |
| 543.0 |
| 490.3 |
| 469.4 |
| 751.7 |
| 689.4 |
| 1,456.7 |
| 1,388.6 |
| 1,276.4 |
| 1,252.9 |
| 1,218.9 |
| 1,089.7 |
| 1,020.6 |
| 1,023.3 |
| 968.5 |
| 929.9 |
| 900.2 |
| 881.3 |
| 911.9 |
| 838.0 |
| 824.8 |
| 766.1 |
| 623.1 |
| 543.0 |
| 490.3 |
| 469.4 |
| 751.7 |
| 689.4 |
| 3,855.3 |
| 3,252.4 |
| 3,168.3 |
| 2,841.8 |
| 3,254.0 |
| 3,306.8 |
| 2,414.4 |
| 2,040.6 |
| 2,534.0 |
| 2,599.7 |
| 2,550.2 |
| 2,231.8 |
| 2,748.3 |
| 2,781.5 |
| 2,758.8 |
| 2,493.8 |
| 2,907.0 |
| 2,951.7 |
| 1,821.4 |
| 1,536.9 |
| 1,724.9 |
| 1,814.6 |
| 140.3 |
| 738.1 |
| 664.1 |
| 607.6 |
| 579.8 |
| 464.6 |
| 338.5 |
| 388.3 |
| 15.5 |
| (37.0) |
| 196.1 |
| 211.1 |
| 252.7 |
| 173.1 |
| 109.2 |
| 333.6 |
| 349.0 |
| 290.2 |
| 350.5 |
| 100.4 |
| 332.0 |
| 289.1 |
| 1,456.7 |
| 1,388.6 |
| 1,276.4 |
| 1,252.9 |
| 1,218.9 |
| 1,089.7 |
| 1,020.6 |
| 1,023.3 |
| 968.5 |
| 929.9 |
| 900.2 |
| 881.3 |
| 911.9 |
| 838.0 |
| 824.8 |
| 766.1 |
| 623.1 |
| 543.0 |
| 490.3 |
| 469.4 |
| 751.7 |
| 689.4 |
| (1,306.5) |
| (1,421.7) |
| (941.1) |
| (1,037.9) |
| (1,125.8) |
| (1,116.9) |
| (1,214.1) |
| (485.0) |
| (473.5) |
| (517.7) |
| (585.7) |
| (615.8) |
| (650.5) |
| (636.3) |
| (720.5) |
| (772.1) |
| (822.5) |
| (959.4) |
| (1,042.1) |
| (294.6) |
| (316.1) |
| (48.5) |
| (113.4) |